Flat
M4
2 beds
2 baths
Tib Street M4
North West, England · M4
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£6,444
↗ 7%After 5 Years
Change In Property Value
£73,413
↗ 26%After 5 Years
Return On Investment
90%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,068 | £16,309 | £16,717 | £17,135 | £17,649 | £83,877 |
| Total Expenses | £15,020 | £15,093 | £15,179 | £15,267 | £15,363 | £75,921 |
| Profit Before Tax | £1,048 | £1,216 | £1,538 | £1,868 | £2,286 | £7,956 |
| Profit After Tax | £849 | £985 | £1,246 | £1,513 | £1,851 | £6,444 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £9,399 | £9,792 | £17,875 | £20,652 | £22,139 | £79,857 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change